Highlights

[WIDAD] YoY Quarter Result on 2019-09-30 [#3]

Stock [WIDAD]: WIDAD GROUP BERHAD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     34.82%    YoY -     1.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 24,946 40,336 65,548 14,532 10,372 9,122 8,983 18.54%
  YoY % -38.15% -38.46% 351.06% 40.11% 13.70% 1.55% -
  Horiz. % 277.70% 449.03% 729.69% 161.77% 115.46% 101.55% 100.00%
PBT 2,331 10,289 9,688 725 1,296 -178 -794 -
  YoY % -77.34% 6.20% 1,236.28% -44.06% 828.09% 77.58% -
  Horiz. % -293.58% -1,295.84% -1,220.15% -91.31% -163.22% 22.42% 100.00%
Tax -850 -3,459 -2,963 -518 -331 -212 -133 36.19%
  YoY % 75.43% -16.74% -472.01% -56.50% -56.13% -59.40% -
  Horiz. % 639.10% 2,600.75% 2,227.82% 389.47% 248.87% 159.40% 100.00%
NP 1,481 6,830 6,725 207 965 -390 -927 -
  YoY % -78.32% 1.56% 3,148.79% -78.55% 347.44% 57.93% -
  Horiz. % -159.76% -736.79% -725.46% -22.33% -104.10% 42.07% 100.00%
NP to SH 1,481 6,830 6,725 207 965 -397 -733 -
  YoY % -78.32% 1.56% 3,148.79% -78.55% 343.07% 45.84% -
  Horiz. % -202.05% -931.79% -917.46% -28.24% -131.65% 54.16% 100.00%
Tax Rate 36.47 % 33.62 % 30.58 % 71.45 % 25.54 % - % - % -
  YoY % 8.48% 9.94% -57.20% 179.76% 0.00% 0.00% -
  Horiz. % 142.80% 131.64% 119.73% 279.76% 100.00% - -
Total Cost 23,465 33,506 58,823 14,325 9,407 9,512 9,910 15.43%
  YoY % -29.97% -43.04% 310.63% 52.28% -1.10% -4.02% -
  Horiz. % 236.78% 338.10% 593.57% 144.55% 94.92% 95.98% 100.00%
Net Worth 171,824 171,824 120,655 30,359 27,183 27,379 21,989 40.82%
  YoY % 0.00% 42.41% 297.42% 11.69% -0.72% 24.51% -
  Horiz. % 781.38% 781.38% 548.68% 138.06% 123.62% 124.51% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 171,824 171,824 120,655 30,359 27,183 27,379 21,989 40.82%
  YoY % 0.00% 42.41% 297.42% 11.69% -0.72% 24.51% -
  Horiz. % 781.38% 781.38% 548.68% 138.06% 123.62% 124.51% 100.00%
NOSH 2,454,641 2,454,641 1,984,465 137,999 135,915 136,896 122,166 64.81%
  YoY % 0.00% 23.69% 1,338.02% 1.53% -0.72% 12.06% -
  Horiz. % 2,009.26% 2,009.26% 1,624.39% 112.96% 111.25% 112.06% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.94 % 16.93 % 10.26 % 1.42 % 9.30 % -4.28 % -10.32 % -
  YoY % -64.91% 65.01% 622.54% -84.73% 317.29% 58.53% -
  Horiz. % -57.56% -164.05% -99.42% -13.76% -90.12% 41.47% 100.00%
ROE 0.86 % 3.97 % 5.57 % 0.68 % 3.55 % -1.45 % -3.33 % -
  YoY % -78.34% -28.73% 719.12% -80.85% 344.83% 56.46% -
  Horiz. % -25.83% -119.22% -167.27% -20.42% -106.61% 43.54% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.02 1.64 3.30 10.53 7.63 6.66 7.35 -28.02%
  YoY % -37.80% -50.30% -68.66% 38.01% 14.56% -9.39% -
  Horiz. % 13.88% 22.31% 44.90% 143.27% 103.81% 90.61% 100.00%
EPS 0.06 0.28 0.34 0.15 0.71 -0.29 -0.60 -
  YoY % -78.57% -17.65% 126.67% -78.87% 344.83% 51.67% -
  Horiz. % -10.00% -46.67% -56.67% -25.00% -118.33% 48.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0700 0.0608 0.2200 0.2000 0.2000 0.1800 -14.55%
  YoY % 0.00% 15.13% -72.36% 10.00% 0.00% 11.11% -
  Horiz. % 38.89% 38.89% 33.78% 122.22% 111.11% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,543,236
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.98 1.59 2.58 0.57 0.41 0.36 0.35 18.70%
  YoY % -38.36% -38.37% 352.63% 39.02% 13.89% 2.86% -
  Horiz. % 280.00% 454.29% 737.14% 162.86% 117.14% 102.86% 100.00%
EPS 0.06 0.27 0.26 0.01 0.04 -0.02 -0.03 -
  YoY % -77.78% 3.85% 2,500.00% -75.00% 300.00% 33.33% -
  Horiz. % -200.00% -900.00% -866.67% -33.33% -133.33% 66.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0676 0.0676 0.0474 0.0119 0.0107 0.0108 0.0086 40.96%
  YoY % 0.00% 42.62% 298.32% 11.21% -0.93% 25.58% -
  Horiz. % 786.05% 786.05% 551.16% 138.37% 124.42% 125.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.5900 0.2750 0.3700 0.3900 0.1900 0.1550 0.4850 -
P/RPS 58.05 16.74 11.20 3.70 2.49 2.33 6.60 43.63%
  YoY % 246.77% 49.46% 202.70% 48.59% 6.87% -64.70% -
  Horiz. % 879.55% 253.64% 169.70% 56.06% 37.73% 35.30% 100.00%
P/EPS 977.88 98.83 109.18 260.00 26.76 -53.45 -80.83 -
  YoY % 889.46% -9.48% -58.01% 871.60% 150.07% 33.87% -
  Horiz. % -1,209.80% -122.27% -135.07% -321.66% -33.11% 66.13% 100.00%
EY 0.10 1.01 0.92 0.38 3.74 -1.87 -1.24 -
  YoY % -90.10% 9.78% 142.11% -89.84% 300.00% -50.81% -
  Horiz. % -8.06% -81.45% -74.19% -30.65% -301.61% 150.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 8.43 3.93 6.09 1.77 0.95 0.78 2.69 20.95%
  YoY % 114.50% -35.47% 244.07% 86.32% 21.79% -71.00% -
  Horiz. % 313.38% 146.10% 226.39% 65.80% 35.32% 29.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 29/11/18 28/11/17 30/11/16 30/11/15 24/11/14 -
Price 0.6250 0.5200 0.3100 0.3700 0.2200 0.1650 0.4350 -
P/RPS 61.50 31.64 9.39 3.51 2.88 2.48 5.92 47.66%
  YoY % 94.37% 236.95% 167.52% 21.87% 16.13% -58.11% -
  Horiz. % 1,038.85% 534.46% 158.61% 59.29% 48.65% 41.89% 100.00%
P/EPS 1,035.89 186.88 91.48 246.67 30.99 -56.90 -72.50 -
  YoY % 454.31% 104.29% -62.91% 695.97% 154.46% 21.52% -
  Horiz. % -1,428.81% -257.77% -126.18% -340.23% -42.74% 78.48% 100.00%
EY 0.10 0.54 1.09 0.41 3.23 -1.76 -1.38 -
  YoY % -81.48% -50.46% 165.85% -87.31% 283.52% -27.54% -
  Horiz. % -7.25% -39.13% -78.99% -29.71% -234.06% 127.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 8.93 7.43 5.10 1.68 1.10 0.83 2.42 24.29%
  YoY % 20.19% 45.69% 203.57% 52.73% 32.53% -65.70% -
  Horiz. % 369.01% 307.02% 210.74% 69.42% 45.45% 34.30% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS